Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 178.90 | 322.93 | 353.86 |
| Gross profit | 178.90 | 322.93 | 353.86 |
| Costs of management | - 152.80 | - 310.08 | - 340.13 |
| EBIT | 26.10 | 12.85 | 13.73 |
| Other financial income | 0.01 | ||
| Other financial expenses | -0.20 | 0.05 | |
| Pre-tax profit | 26.10 | 12.66 | 13.79 |
| Income taxes | -5.75 | -2.77 | -3.03 |
| Net earnings | 20.35 | 9.89 | 10.76 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 19.00 | 23.25 | 3.50 |
| Short term receivables total | 19.00 | 23.25 | 3.50 |
| Cash and bank deposits | 38.34 | 64.76 | 123.22 |
| Cash and cash equivalents | 38.34 | 64.76 | 123.22 |
| Balance sheet total (assets) | 57.33 | 88.01 | 126.71 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 1.00 | 1.00 | 1.00 |
| Other reserves | 23.48 | 33.37 | |
| Retained earnings | 3.13 | -0.00 | |
| Profit of the financial year | 20.35 | 9.89 | 10.76 |
| Shareholders equity total | 24.48 | 34.37 | 45.13 |
| Non-current liabilities total | |||
| Current trade creditors | 0.20 | ||
| Short-term deferred tax liabilities | 5.75 | 2.77 | 3.03 |
| Other non-interest bearing current liabilities | 27.11 | 50.87 | 78.36 |
| Current liabilities total | 32.86 | 53.64 | 81.59 |
| Balance sheet total (liabilities) | 57.33 | 88.01 | 126.71 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.